Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.67% first-year return on $66,150 initial cash invested.
1.67%
Cash On Cash
7.09%
Cap Rate
1.14
DSCR
$2,787
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,695 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,787
Total Expenses
$2,695
Mortgage P&I
58%
$1,629
Property Taxes
8%
$232
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0